| 2025 | 2024 | ||
| Notes | £000 | £000 | |
Revenue from contracts with customers | 3 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative and distribution expenses | ( | ( | |
Operating profit before separately disclosed items | 7 | ||
Costs of business combinations | ( | ( | |
Fair value movement in contingent consideration | 21 | ( | |
Operating profit | |||
Finance income | 5 | ||
Finance costs | 5 | ( | ( |
Re-measurement of financial liabilities | 21 | ( | ( |
Unwinding of discounting on future consideration | 21 | ( | ( |
Profit before taxation | |||
Taxation | 9 | ( | ( |
Profit for the year | |||
| Other comprehensive loss | |||
| Other comprehensive loss that may be reclassified to profit or loss in subsequent periods: | |||
Exchange differences arising on translation of foreign operations | ( | ( | |
Gain on currency loans relating to the net investment in foreign operations | |||
Other comprehensive loss for the year | ( | ||
Total comprehensive income for the year, net of tax | |||
| Earnings per share | |||
Basic earnings per share | 10 | ||
Diluted earnings per share | 10 |
| 2025 | 2024 | ||
| Notes | £000 | £000 | |
| ASSETS | |||
| Non-current assets | |||
Property, plant and equipment | 11 | ||
Right-of-use assets | 20 | ||
Intangible assets – goodwill | 12 | ||
Intangible assets – others | 14 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 16 | ||
Trade and other receivables | 17 | ||
Income tax assets | |||
Cash and short-term deposits | 18 | ||
Total current assets | |||
Total assets | |||
| LIABILITIES | |||
| Current liabilities | |||
Trade and other payables | 19 | ( | ( |
Refund liabilities | 3 | ( | ( |
Income tax liabilities | ( | ( | |
Other financial liabilities | 21 | ( | ( |
Interest-bearing loans and borrowings | 22 | ( | ( |
Provisions | 23 | ( | ( |
Total current liabilities | ( | ( |
| 2025 | 2024 | ||
| Notes | £000 | £000 | |
| Non-current liabilities | |||
Interest-bearing loans and borrowings | 22 | ( | ( |
Other financial liabilities | 21 | ( | |
Provisions | 23 | ( | ( |
Deferred tax liabilities | 25 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Share capital | 24 | ||
Share premium | 24 | ||
Treasury shares | ( | ( | |
Capital reserve | |||
Share-based payment reserve | |||
Foreign currency translation reserve | ( | ( | |
Retained earnings | |||
Total equity |
| Foreign | ||||||||
| Share-based | currency | |||||||
| Share | Share | Treasury | Capital | payment | translation | Retained | Total | |
| capital | premium | shares | reserve | reserve | reserve | earnings | equity | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
At 1 August 2023 | ( | ( | ||||||
Profit for the year | ||||||||
Other comprehensive loss | ( | ( | ||||||
Total comprehensive income | ( | |||||||
Purchase of own shares | ( | ( | ||||||
Vesting of share options | ( | ( | ||||||
Share-based payment including tax | ||||||||
Dividends paid (note 26) | ( | ( | ||||||
At 31 July 2024 | ( | ( | ||||||
Profit for the year | ||||||||
Other comprehensive loss | ||||||||
Total comprehensive income | ||||||||
Correction to IFRS 16 lease transition* | ||||||||
Purchase of own shares | ( | ( | ||||||
Vesting of share options | ( | |||||||
Share-based payment including tax | ||||||||
Dividends paid (note 26) | ( | ( | ||||||
At 31 July 2025 | ( | ( |
| 2025 | 2024 | ||
| Notes | £000 | £000 | |
| Operating activities | |||
Profit for the year after tax | |||
| Adjustments to reconcile profit for the year to net | |||
| cash flow from operating activities: | |||
Income tax | |||
| Gain on disposal of property, plant and equipment | |||
| and intangible assets – other | ( | ( | |
Amo rtisation of acquired inventory fair value adjustment | |||
Fair value movement in contingent consideration | 21 | ( | |
Re-measurement of financial liabilities | 21 | ||
Unwinding of discounting on future consideration | 21 | ||
Finance income | 5 | ( | ( |
Finance costs | 5 | ||
Share-based payment expense | 31 | ||
Depreciation of property, plant and equipment | 11 | ||
Depreciation of right-of-use assets | 20 | ||
Amortisation of intangible assets | 14 | ||
| Working capital adjustments net of the effect | |||
| of acquisitions: | |||
Increase in trade receivables and other assets | ( | ( | |
Decrease in inventories | |||
Amortisation of acquired inventory fair value adjustment | ( | ||
Increase/(decrease) in trade and other payables | ( | ||
Increase in provisions | |||
Cash generated by operations | |||
UK income tax paid | ( | ( | |
Overseas income tax paid | ( | ( | |
Payment of ERI contingent consideration | ( | ||
Net cash flow generated from operating activities |
| 2025 | 2024 | ||
| Notes | £000 | £000 | |
| Investing activities | |||
Purchase of intangible assets | 14 | ( | ( |
Purchase of property, plant and equipment | 11 | ( | ( |
| Proceeds from disposal of property, plant and equipment | |||
and intangible assets – other | |||
Business combination of subsidiaries, net of cash acquired | 15 | ( | ( |
Payment of i-Vent contingent consideration | 15 | ( | |
Payment of ERI deferred consideration | 15 | ( | |
Interest received | |||
Net cash flow used in investing activities | ( | ( | |
| Financing activities | |||
Repayment of interest-bearing loans and borrowings | ( | ( | |
Repayment of VMI debt acquired | ( | ( | |
Repayment of ClimaRad vendor loan | ( | ||
Consideration paid for ClimaRad non-controlling interest | ( | ||
Proceeds from new borrowings | |||
Issue costs of new borrowings | ( | ||
Interest paid | ( | ( | |
Payment of principal portion of lease liabilities | ( | ( | |
Dividends paid to equity holders of the parent | 26 | ( | ( |
Purchase of own shares | ( | ( | |
| Net cash flow generated from/(used in) financing | |||
activities | ( | ||
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at the start of the year | |||
Effect of exchange rates on cash and cash equivalents | ( | ||
Cash and cash equivalents at the end of the year | 18 |
| 2025 | 2024 | |
| £000 | £000 | |
Profit after tax | 41,533 | 42,797 |
| Add back: | ||
Fair value movement in contingent consideration (note 21) | 4,702 | (1,845) |
Cost of business combinations (note 15) | 3,138 | 206 |
Unwinding of discounting on future consideration (note 21) | 3,176 | 6,599 |
Amortisation of acquired inventory fair value adjustment (note 15) | 7,048 | - |
Net loss/(gain) on financial instruments at fair value (note 5) | 19 | (144) |
| Amortisation of intangible assets acquired through business | ||
combinations (note 14) | 11,335 | 9,322 |
Tax effect of the above | (5,341) | (1,664) |
Adjusted profit after tax | 65,610 | 55,271 |
| Add back: | ||
Adjusted tax charge | 18,290 | 15,437 |
Adjusted profit before tax | 83,900 | 70,708 |
| Add back: | ||
Interest payable on bank loans, lease liabilities and amortisation of financing costs (note 5) | 9,385 | 6,605 |
Re-measurement of financial liabilities (note 21) | 455 | 870 |
Finance income (note 5) | (306) | (139) |
Adjusted operating profit | 93,434 | 78,044 |
| Add back: | ||
Depreciation of property, plant and equipment (note 11) | 4,652 | 4,413 |
Depreciation of right-of-use assets (note 20) | 6,070 | 4,738 |
Amortisation of development costs, software and patents (note 14) | 2,205 | 1,807 |
Adjusted EBITDA | 106,361 | 89,002 |
| 2025 | 2024 | |
| £000 | £000 | |
Sale of goods | 413,989 | 341,207 |
Installation services | 5,125 | 6,404 |
Total revenue from contracts with customers | 419,114 | 347,611 |
| 2025 | 2024 | |
| Market sectors | £000 | £000 |
| UK | ||
Residential | 115,196 | 105,039 |
Commercial | 30,091 | 28,158 |
Export | 15,691 | 12,130 |
OEM | 15,132 | 15,448 |
Total UK | 176,110 | 160,775 |
Nordics | 45,984 | 47,376 |
Central Europe | 90,638 | 87,016 |
Total Continental Europe | 136,622 | 134,392 |
Total Australasia 1 | 106,382 | 52,444 |
Total revenue from contracts with customers | 419,114 | 347,611 |
| 2025 | 2024 | |
| Refund liabilities | £000 | £000 |
Arising from retrospective volume rebates | 12,268 | 10,264 |
Arising from rights of return | 538 | 583 |
Refund liabilities | 12,806 | 10,847 |
| 2025 | 2024 | |
| Revenue from external customers by customer destination | £000 | £000 |
United Kingdom | 155,073 | 142,231 |
Germany | 18,942 | 18,919 |
Netherlands | 32,703 | 24,978 |
Sweden | 22,305 | 26,134 |
Australia | 74,580 | 25,048 |
New Zealand | 31,673 | 27,698 |
Rest of the world | 83,838 | 82,603 |
Total revenue from contracts with customers | 419,114 | 347,611 |
| Continental | Eliminations/ | ||||
| UK | Europe | Australasia | central costs | Total | |
| Year ended 31 July 2025 | £000 | £000 | £000 | £000 | £000 |
Revenue from contracts with external customers | 176,110 | 136,622 | 106,3821 | – | 419,114 |
| Cost of sales (excluding amortisation | |||||
| of acquired inventory fair value | |||||
adjustment) | (82,959) | (66,459) | (57,030) | – | (206,448) |
Adjusted segment EBITDA | 50,783 | 36,814 | 25,259 | (6,495) | 106,361 |
| Depreciation and amortisation | |||||
of development costs, software and patents | (4,917) | (3,952) | (3,380) | (678) | (12,927) |
Adjusted operating profit/(loss) | 45,866 | 32,862 | 21,879 | (7,173) | 93,434 |
Amortisation of intangible assets acquired through business | |||||
combinations | (1,882) | (5,587) | (3,866) | – | (11,335) |
Amortisation of acquired inventory fair value adjustment | – | – | ( 7,048) | – | (7,048) |
| Fair value movement on contingent | |||||
consideration | (4,702) | (4,702) | |||
| Business combination-related | |||||
operating costs | – | – | – | (3,138) | (3,138) |
Operating profit/(loss) | 43,984 | 27,275 | 10,965 | (15,013) | 67,211 |
| Unallocated expenses | |||||
Net finance cost | – | – | – | (9,098) | (9,098) |
| Unwinding of discounting on future | |||||
consideration | – | – | – | (3,176) | (3,176) |
Re-measurement of financial liabilities | – | – | – | (455) | (455) |
Profit/(loss) before tax | 43,984 | 27,275 | 10,965 | (27,742) | 54,482 |
| Continental | Eliminations/ | ||||
| UK | Europe | Australasia | central costs | Total | |
| Year ended 31 July 2024 | £000 | £000 | £000 | £000 | £000 |
| Revenue from contracts | |||||
with external customers | 160,775 | 134,392 | 52,444 1 | – | 347,611 |
Cost of sales | (78,672) | (65,932) | (24,740) | – | (169,344) |
Adjusted segment EBITDA | 45,161 | 35,859 | 13,458 | (5,476) | 89,002 |
| Depreciation and amortisation | |||||
of development costs, software and patents | (4,956) | (3,801) | (1,534) | (667) | (10,958) |
| Adjusted operating | |||||
profit/(loss) | 40,205 | 32,058 | 11,924 | (6,143) | 78,044 |
Amortisation of intangible assets acquired through business combinations | (5,634) | (2,895) | (793) | – | (9,322) |
Fair value movement on contingent consideration | – | – | – | 1,845 | 1,845 |
| Business combination-related | |||||
operating costs | – | – | – | (206) | (206) |
Operating profit/(loss) | 34,571 | 29,163 | 11,131 | (4,504) | 70,361 |
| Unallocated expenses | |||||
Net finance income/(cost) | – | – | 24 | (6,346) | (6,322) |
Unwinding of discounting on future consideration | – | – | – | (6,599) | (6,599) |
| Re-measurement | |||||
of financial liabilities | – | – | – | (870) | (870) |
Profit/(loss) before tax | 34,571 | 29,163 | 11,155 | (18,319) | 56,570 |
| 2025 | 2024 | |
| Non-current assets excluding deferred tax | £000 | £000 |
United Kingdom | 111,874 | 112,515 |
Europe (excluding United Kingdom and Nordics) | 109,396 | 109,560 |
Nordics | 30,181 | 30,274 |
Australasia | 183,539 | 50,980 |
Total | 434,990 | 303,329 |
| 2025 | 2024 | |
| £000 | £000 | |
| Finance income | ||
Net gain on financial instruments at fair value | – | 144 |
Interest receivable | 306 | 139 |
Total finance income | 306 | 283 |
| Finance costs | ||
Net loss on financial instruments at fair value | (19) | – |
Interest payable on bank loans | (7,373) | (4,427) |
Amortisation of finance arrangement costs | (488) | (692) |
Lease interest | (1,256) | (763) |
Other interest | (268) | (723) |
Total finance costs | (9,404) | (6,605) |
Net finance costs | (9,098) | (6,322) |
| 2025 | 2024 | |
| £000 | £000 | |
| Staff costs | ||
Wages and salaries | 86,048 | 69,286 |
Social security costs | 9,373 | 7,691 |
Defined contribution pension costs | 4,174 | 3,303 |
Share-based payment charge (see note 31) | 2,154 | 1,200 |
101,749 | 81,480 |
| 2025 | 2024 | |
| Number | Number | |
Production | 1,173 | 1,083 |
Sales and administration | 820 | 786 |
1,869 |
| 2025 | 2024 | |
| £000 | £000 | |
| Amounts paid in respect of qualifying services | ||
Directors’ remuneration | 4,335 | 3,265 |
Non-Executive Directors’ remuneration | 468 | 414 |
Directors’ cash payment in lieu of employer’s pension contribution | 54 | 43 |
Directors’ pension scheme contributions | – | – |
| 2025 | 2024 | |
| £000 | £000 | |
| Cost of sales | ||
Cost of inventories recognised as expenses | 163,658 | 125,858 |
Depreciation of property, plant and equipment | 2,651 | 2,171 |
Depreciation of right-of-use assets | 3,593 | 2,904 |
Amortisation of intangible assets | 164 | 172 |
| Administrative and distribution expenses | ||
Research and development costs | 6,228 | 5,220 |
Depreciation of property, plant and equipment | 2,001 | 2,242 |
Depreciation of right-of-use assets | 2,477 | 1,834 |
Amortisation of intangible assets | 13,376 | 11,015 |
Net foreign exchange differences | 158 | (27) |
Gain on disposal of property, plant and equipment, and intangible assets – other | (154) | (184) |
| 2025 | 2024 | |
| £000 | £000 | |
| Audit services | ||
Fees for the audit of the parent and Group financial statements | 839 | 851 |
Fees for local statutory audits of subsidiaries | 97 | 36 |
| Non-audit services | ||
Fees payable for interim review | 123 | 106 |
Total | 1,059 | 993 |
| 2025 | 2024 | |
| £000 | £000 | |
| Current income tax | ||
Current UK income tax expense | 6,623 | 5,571 |
Current foreign income tax expense | 11,719 | 10,278 |
Tax credit relating to the prior year | (803) | (80) |
Total current tax | 17,539 | 15,769 |
| Deferred tax | ||
Origination and reversal of temporary differences | (5,044) | (2,224) |
Effect of changes in the tax rate | (134) | 58 |
Tax charge relating to the prior year | 588 | 170 |
Total deferred tax | (4,590) | (1,996) |
Net tax charge reported in the consolidated statement of comprehensive income | 12,949 | 13,773 |
| 2025 | 2024 | |
| £000 | £000 | |
(Increase)/decrease in deferred tax asset on share-based payments | (514) | 380 |
Translation differences | 121 | (212) |
Net tax (credit)/charge reported in equity | (393) | 168 |
| 2025 | 2024 | |
| £000 | £000 | |
Profit before tax | 54,482 | 56,570 |
| Profit before tax multiplied by the standard rate of corporation | ||
tax in the UK of 25.00% (2024: 25.00%) | 13,621 | 14,143 |
Adjustment in respect of previous years | (215) | 89 |
Expenses not deductible for tax purposes | 781 | 2,738 |
Effect of changes in the tax rate | (134) | 58 |
Effect of overseas tax rates | 875 | (931) |
Patent-related tax relief | (930) | (719) |
Share exercise | (1,163) | (1,407) |
Other Net tax charge reported in the consolidated statement | 114 | (198) |
of comprehensive income | 12,949 | 13,773 |
| 2025 | 2024 | |
| £000 | £000 | |
Statutory profit attributable to ordinary equity holders | 41,533 | 42,797 |
Adjusted profit attributable to ordinary equity holders | 65,610 | 55,271 |
Number | Number | |
Weighted average number of ordinary shares for basic earnings per share | 197,962,762 | 197,739,417 |
| Effect of dilution from: | ||
Share options | 2,712,502 | 2,143,783 |
Weighted average number of ordinary shares for diluted earnings per share | 200,675,264 | 199,883,200 |
| Earnings per share | ||
Basic | 21.0p | 21.6p |
Diluted | 20.7p | 21.4p |
| Adjusted earnings per share | ||
Basic | 33.1p | 28.0p |
Diluted | 32.7p | 27.6p |
| Fixtures, | ||||
| fittings, tools, | ||||
| Freehold land | Plant and | equipment | ||
| and buildings | machinery | and vehicles | Total | |
| 2025 | £000 | £000 | £000 | £000 |
| Cost | ||||
At 1 August 2023 | 18,009 | 19,440 | 14,080 | 51,529 |
On business combinations | 31 | 88 | 66 | 185 |
Additions | 423 | 1,561 | 3,424 | 5,408 |
Disposals | (12) | (242) | (1,283) | (1,537) |
Net foreign currency exchange differences | (164) | (137) | (183) | (484) |
At 31 July 2024 | 18,287 | 20,710 | 16,104 | 55,101 |
On business combinations | – | 794 | 627 | 1,421 |
Additions | 1,220 | 1,995 | 3,353 | 6,568 |
Transfer from leased assets | – | – | 504 | 504 |
Disposals | (78) | (839) | (2,294) | (3,211) |
Net foreign currency exchange differences | 367 | 192 | 329 | 888 |
At 31 July 2025 | 19,796 | 22,852 | 18,623 | 61,271 |
| Accumulated depreciation | ||||
At 1 August 2023 | 5,436 | 7,859 | 8,786 | 22,081 |
Charge for the year | 526 | 1,906 | 1,981 | 4,413 |
Disposals | (12) | (241) | (1,107) | (1,360) |
Net foreign currency exchange differences | (44) | (22) | (160) | (226) |
At 31 July 2024 | 5,906 | 9,502 | 9,500 | 24,908 |
Charge for the year | 555 | 1,934 | 2,163 | 4,652 |
Transfer from leased assets | – | – | 224 | 224 |
Disposals | (78) | (778) | (2,171) | (3,027) |
Net foreign currency exchange differences | 110 | 209 | 185 | 504 |
At 31 July 2025 | 6,493 | 10,867 | 9,901 | 27,261 |
| Net book value | ||||
At 31 July 2024 | 12,381 | 11,208 | 6,604 | 30,193 |
At 31 July 2025 | 13,303 | 11,985 | 8,722 | 34,010 |
Goodwill | £000 |
| Cost and net book value | |
At 1 August 2023 | 168,988 |
On the business combination of DVS | 5,037 |
Net foreign currency exchange differences | (2,685) |
At 31 July 2024 | 171,340 |
On the business combination of Fantech | 66,621 |
Net foreign currency exchange differences | (2,176) |
At 31 July 2025 | 235,785 |
| Central | ||||
| UK | Nordics | Europe | Australasia | |
| 31 July 2025 | £000 | £000 | £000 | £000 |
Carrying value of goodwill | 61,000 | 18,985 | 64,277 | 91,523 |
CGU value-in-use headroom 1 | 332,851 | 115,035 | 104,391 | 44,966 |
| Central | ||||
| UK | Nordics | Europe | Australasia | |
| 31 July 2024 | £000 | £000 | £000 | £000 |
Carrying value of goodwill | 61,000 | 18,151 | 62,827 | 29,362 |
CGU value-in-use headroom 1 | 249,557 | 49,409 | 66,028 | 45,101 |
| Development | Software | Customer | Patents/ | ||||
| costs | costs | base | Trademarks | technology | Other | Total | |
| 2025 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
| Cost | |||||||
At 1 August 2023 as previously stated | 12,732 | 10,277 | 160,841 | 55,260 | 3,417 | 1,163 | 243,690 |
Reclassification of brought forward balances* | – | 184 | 1,301 | 2,488 | 80 | (207) | 3,846 |
At 1 August 2023 reclassified | 12,732 | 10,461 | 162,142 | 57,748 | 3,497 | 956 | 247,536 |
Additions | 1,578 | 318 | – | – | – | – | 1,896 |
On business combinations | – | 35 | 1,667 | 2,309 | – | – | 4,011 |
Disposals | (21) | (75) | (84) | – | – | – | (180) |
Net foreign currency exchange differences | (288) | 176 | (1,544) | (554) | (61) | – | (2,271) |
At 31 July 2024 reclassified | 14,001 | 10,915 | 162,181 | 59,503 | 3,436 | 956 | 250,992 |
Additions | 1,619 | 437 | – | – | – | – | 2,056 |
On business combinations | – | 74 | 41,058 | 21,603 | – | – | 62,735 |
Disposals | (49) | (756) | – | – | – | (956) | (1,761) |
Net foreign currency exchange differences | 264 | (98) | (668) | (518) | 60 | – | (960) |
At 31 July 2025 | 15,835 | 10,572 | 202,571 | 80,588 | 3,496 | – | 313,062 |
| Accumulated amortisation | |||||||
At 1 August 2023 as previously stated | 3,266 | 7,158 | 118,929 | 27,132 | 2,179 | 1,163 | 159,827 |
Reclassification of brought forward balances* | – | 159 | 7,656 | (4,086) | 324 | (207) | 3,846 |
At 1 August 2023 reclassified | 3,266 | 7,317 | 126,585 | 23,046 | 2,503 | 956 | 163,673 |
Charge for the year | 847 | 1,035 | 6,333 | 2,718 | 196 | – | 11,129 |
Disposals | (21) | (75) | – | – | – | – | (96) |
Net foreign currency exchange differences | (186) | 8 | (17) | (361) | (60) | – | (616) |
At 31 July 2024 reclassified | 3,906 | 8,285 | 132,901 | 25,403 | 2,639 | 956 | 174,090 |
Charge for the year | 1,145 | 1,060 | 7,424 | 3,712 | 199 | – | 13,540 |
Disposals | (49) | (756) | – | – | – | (956) | (1,761) |
Net foreign currency exchange differences | 420 | 120 | 1,130 | 310 | (33) | – | 1,947 |
At 31 July 2025 | 5,422 | 8,709 | 141,455 | 29,425 | 2,805 | – | 187,816 |
| Net book value | |||||||
At 31 July 2024 reclassified | 10,095 | 2,630 | 29,280 | 34,100 | 797 | – | 76,902 |
At 31 July 2025 | 10,413 | 1,863 | 61,116 | 51,163 | 691 | – | 125,246 |
| Remaining | ||
| Carrying | amortisation | |
| amount | period | |
| 2025 | 2025 | |
| £000 | Years | |
| Customer base | ||
Simx Limited | 4,481 | 8 |
ClimaRad BV | 6,694 | 3 |
ERI | 8,021 | 6 |
Fantech | 37,249 | 14 |
| Trademark | ||
Volution Holdings Limited and its subsidiaries | 14,327 | 12 |
Fantech | 19,959 | 24 |
| Book | Fair value | Fair | |
| value | adjustments | value | |
| £000 | £000 | £000 | |
Intangible assets | 1,127 | 61,608 | 62,735 |
Property, plant and equipment | 1,421 | – | 1,421 |
Right of use assets | 11,654 | 1,065 | 12,719 |
Inventory | 19,648 | 5,078 | 24,726 |
Trade and other receivables | 15,462 | – | 15,462 |
Trade and other payables | (13,406) | – | (13,406) |
Lease liabilities | (14,362) | 1,448 | (12,914) |
Income tax | (684) | – | (684) |
Provisions | (186) | – | (186) |
Deferred tax | 1,069 | (20,601) | (19,532) |
Cash and cash equivalents | 5,370 | – | 5,370 |
Total identifiable net assets | 27,113 | 48,598 | 75,711 |
Goodwill on the business combination | 66,621 | ||
| Discharged by: | |||
Cash consideration | 112,728 | ||
Deferred consideration | 29,604 |
| Book | Fair value | Fair | |
| value | adjustments | value | |
| £000 | £000 | £000 | |
Intangible assets | 35 | 3,976 | 4,011 |
Property, plant and equipment | 185 | – | 185 |
Inventory | 875 | – | 875 |
Trade and other receivables | 130 | – | 130 |
Trade and other payables | (627) | – | (627) |
Deferred tax liabilities | – | (1,113) | (1,113) |
Total identifiable net assets | 598 | 2,863 | 3,461 |
Goodwill on the business combination | 5,037 | ||
| Discharged by: | |||
Cash consideration | 8,498 |
| 2025 | 2024 | |
| £000 | £000 | |
| Fantech | ||
Cash consideration | 112,728 | – |
Less cash acquired with the business | (5,370) | – |
| ClimaRad | ||
Contingent consideration | 20,853 | – |
| DVS | ||
Cash consideration | – | 8,498 |
| I-Vent | ||
Contingent consideration | – | 2,566 |
| ERI | ||
Deferred payment | – | 1,874 |
Contingent consideration | 4,580 | – |
Total | 132,791 | 12,938 |
| 2025 | 2024 | |
| £000 | £000 | |
Fantech | 2,376 | – |
ClimaRad | 56 | – |
VMI | – | 35 |
I-Vent | – | 45 |
DVS | – | 31 |
Other potential or aborted business combinations | 706 | 95 |
Total | 3,138 | 206 |
| 2025 | 2024 | |
| £000 | £000 | |
Raw materials and consumables | 25,316 | 25,231 |
Work in progress | 2,406 | 2,257 |
Finished goods and goods for resale | 43,572 | 25,624 |
71,294 | 53,112 |
| 2025 | 2024 | ||
| £000 | £000 | ||
Trade receivables | 68,620 | 45,694 | |
Allowance for expected credit loss | (400) | (514) | |
68,220 | 45,180 | ||
Other debtors | 2,078 | 5,532 | |
Prepayments | 7,09 | 2 | 4,527 |
Total | 77,390 | 55,239 |
| 2025 | 2024 | |
| £000 | £000 | |
At the start of the year | (514) | (521) |
On business combinations | (55) | - |
Credit/(charge) for the year | 154 | (22) |
Amounts utilised | 20 | 32 |
Foreign currency adjustment | (5) | (3) |
At the end of the year | (400) | (514) |
| 2025 | 2024 | |
| £000 | £000 | |
Current | 58,150 | 41,711 |
| Past due | ||
Overdue 0–30 days | 7,985 | 2,123 |
Overdue 31–60 days | 1,151 | 465 |
Overdue 61–90 days | 240 | 74 |
Overdue more than 90 days | 694 | 807 |
Total | 68,220 | 45,180 |
| 2025 | 2024 | |
| £000 | £000 | |
Sterling | 27,994 | 24,466 |
US Dollar | 1,227 | 926 |
Euro | 12,091 | 9,216 |
Swedish Krona | 3,289 | 2,830 |
New Zealand Dollar | 4,635 | 2,720 |
Australian Dollar | 18,103 | 4,029 |
Other | 1,281 | 1,507 |
Total | 68,620 | 45,694 |
| 2025 | 2024 | |
| £000 | £000 | |
Cash and cash equivalents | 18,780 | 18,243 |
| 2025 | 2024 | |
| £000 | £000 | |
Sterling | 4,130 | 4,933 |
Euro | 7,748 | 7,102 |
US Dollar | 2,925 | 485 |
Swedish Krona | (4,150) | (1,942) |
New Zealand Dollar | 2,194 | 2,105 |
Australian Dollar | 2,689 | 2,183 |
Other | 3,244 | 3,377 |
Total | 18,780 | 18,243 |
| 2025 | 2024 | |
| £000 | £000 | |
Trade payables | 39,821 | 21,224 |
Social security and staff welfare costs | 2,031 | 2,030 |
Sales tax payable | 5,797 | 4,940 |
Accrued expenses | 24,090 | 18,459 |
Total | 71,739 | 46,653 |
| Fixtures, | ||||
| fittings, tools, | ||||
| Land and | Plant and | equipment | ||
| buildings | machinery | and vehicles | Total | |
| Right-of-use assets | £000 | £000 | £000 | £000 |
| Cost | ||||
At 1 August 2023 | 36,741 | 66 | 4,683 | 41,490 |
Additions | 897 | – | 776 | 1,673 |
Modifications and other | (790) | – | – | (790) |
Expiration and disposal of leases | (869) | (29) | (535) | (1,433) |
Net foreign currency exchange differences | (893) | (6) | (259) | (1,158) |
At 31 July 2024 | 35,086 | 31 | 4,665 | 39,782 |
Additions | 1,665 | 77 | 1,075 | 2,817 |
On business combinations | 12,052 | 264 | 403 | 12,719 |
Modifications and other | 6,619 | – | 2 | 6,621 |
Expiration and disposal of leases | (5,251) | (7) | (341) | (5,599) |
Transferred to owned assets | – | – | (504) | (504) |
Net foreign currency exchange differences | (586) | (15) | 36 | (565) |
At 31 July 2025 | 49,585 | 350 | 5,336 | 55,271 |
| Accumulated depreciation | ||||
At 1 August 2023 | 9,737 | 31 | 1,820 | 11,588 |
Charge for the period | 3,881 | 13 | 844 | 4,738 |
Expiration and disposal of leases | (869) | (29) | (535) | (1,433) |
Net foreign currency exchange differences | (33) | (2) | 30 | (5) |
At 31 July 2024 | 12,716 | 13 | 2,159 | 14,888 |
Charge for the period | 5,001 | 51 | 1,018 | 6,070 |
Expiration and disposal of leases | (4,897) | (7) | (293) | (5,197) |
Transferred to owned assets | – | – | (224) | (224) |
Net foreign currency exchange differences | (185) | 1 | (31) | (215) |
At 31 July 2025 | 12,635 | 58 | 2,629 | 15,322 |
| Net book value | ||||
At 31 July 2024 | 22,370 | 18 | 2,506 | 24,894 |
At 31 July 2025 | 36,950 | 292 | 2,707 | 39,949 |
| Fixtures, | ||||
| fittings, tools, | ||||
| Land and | Plant and | equipment | ||
| Lease liabilities | buildings | machinery | and vehicles | Total |
| 2025 | £000 | £000 | £000 | £000 |
At 1 August 2023 | 29,174 | 33 | 2,001 | 31,208 |
Additions | 897 | – | 776 | 1,673 |
Modifications and other | (790) | – | – | (790) |
Interest expense | 721 | 2 | 40 | 763 |
Lease payments | (4,516) | (15) | (1,141) | (5,672) |
Foreign exchange movements | (859) | (4) | (290) | (1,153) |
At 31 July 2024 | 24,627 | 16 | 1,386 | 26,029 |
Additions | 1,665 | 77 | 1,075 | 2,817 |
On business combinations | 12,052 | 277 | 585 | 12,914 |
Modifications and other | 4,531 | – | 2 | 4,533 |
Disposal | (295) | – | – | (295) |
Interest expense | 1,134 | 16 | 106 | 1,256 |
Lease payments | (5,826) | (93) | (1,286) | (7,205) |
Foreign exchange movements | (418) | (13) | 87 | (344) |
At 31 July 2025 | 37,470 | 280 | 1,955 | 39,705 |
| Analysis | ||||
Current | 3,522 | 8 | 1,228 | 4,758 |
Non-current | 21,105 | 8 | 158 | 21,271 |
At 31 July 2024 | 24,627 | 16 | 1,386 | 26,029 |
Current | 5,321 | 97 | 978 | 6,396 |
Non-current | 32,149 | 183 | 977 | 33,309 |
At 31 July 2025 | 37,470 | 280 | 1,955 | 39,705 |
| 2025 | 2024 | |
| £000 | £000 | |
Right-of-use asset depreciation charged to cost of sales | 3,593 | 2,904 |
Right-of-use asset depreciation charged to administrative expenses | 2,477 | 1,834 |
Interest expense | 1,256 | 763 |
| Foreign | Contingent | |||||
| exchange | Deferred | Contingent | consideration | Contingent | ||
| forward | consideration | consideration | ClimaRad | consideration | ||
| contracts | Fantech | DVS | BV | ERI | Total | |
| 2025 | £000 | £000 | £000 | £000 | £000 | £000 |
At 1 August 2024 | 192 | – | – | 16,346 | 5,530 | 22,068 |
Additional liabilities | – | 29,604 | – | – | – | 29,604 |
Re-measurement of financial liabilities | – | – | – | 455 | – | 455 |
| Fair value | ||||||
movement | – | – | 2,572 | 2,023 | 107 | 4,702 |
Unwinding of discount | – | 749 | – | 1,998 | 429 | 3,176 |
Consideration paid | – | – | – | (20,853) | (4,580) | (25,433) |
| Fair value | ||||||
adjustment | 19 | – | – | – | – | 19 |
Foreign exchange | 4 | (1,543) | – | 31 | 14 | (1,494) |
At 31 July 2025 | 215 | 28,810 | 2,572 | – | 1,500 | 33,097 |
| Analysis | ||||||
Current | 215 | 28,810 | 2,572 | – | – | 31,597 |
Non-current | – | – | – | – | 1,500 | 1,500 |
Total | 215 | 28,810 | 2,572 | – | 1,500 | 33,097 |
| Foreign | Contingent | ||||
| exchange | consideration | Contingent | Contingent | ||
| forward | ClimaRad | consideration | consideration | ||
| contracts | BV | I-Vent | ERI | Total | |
| 2024 | £000 | £000 | £000 | £000 | £000 |
At 1 August 2023 | 330 | 8,877 | 4,115 | 7,720 | 21,042 |
| Re-measurement of financial | |||||
liabilities | – | 870 | – | – | 870 |
| Re-measurement of contingent | |||||
consideration | – | 6,599 | (1,529) | (316) | 4,754 |
Consideration paid | – | – | (2,566) | (1,874) | (4,440) |
Fair Value adjustment | (138) | – | – | – | (138) |
Foreign exchange | – | – | (20) | – | (20) |
At 31 July 2024 | 192 | 16,346 | – | 5,530 | 22,068 |
| Analysis | |||||
Current | 192 | 16,346 | – | 5,530 | 22,068 |
Non-current | – | – | – | – | – |
At 31 July 2024 | 192 | 16,346 | – | 5,530 | 22,068 |
2025 | 2024 | |||
| Current | Non-current | Current | Non-current | |
| £000 | £000 | £000 | £000 | |
| Unsecured – at amortised cost | ||||
| Borrowings under the revolving credit | ||||
facility (maturing 9 September 2027) | – | 144,730 | – | 49,794 |
Cost of arranging bank loan | – | (1,335) | – | – |
– | 143,395 | – | 49,794 | |
Lease liabilities (note 20) | 6,396 | 33,309 | 4,758 | 21,271 |
Other loans | – | 317 | – | 565 |
ClimaRad vendor loan | – | – | 9,605 | – |
Total | 6,396 | 177,021 | 14,363 | 71,630 |
| Amount | ||||
| outstanding | Termination | Repayment | ||
| Currency | £000 | date | frequency | Rate % |
GBP | – | 9 September 2027 | One payment | SONIA + margin% |
Euro | 65,997 | 9 September 2027 | One payment | EURIBOR + margin% |
Australian Dollar | 63,248 | 9 September 2027 | One payment | AUD-BBSY + margin% |
Swedish Krona | 15,485 | 9 September 2027 | One payment | STIBOR + margin% |
Total | 144,730 |
| Amount | ||||
| outstanding | Termination | Repayment | ||
| Currency | £000 | date | frequency | Rate % |
GBP | – | 2 December 2025 | One payment | SONIA + margin% |
Euro | 49,794 | 2 December 2025 | One payment | EURIBOR + margin% |
Swedish Krona | – | 2 December 2025 | One payment | STIBOR + margin% |
Total | 49,794 |
| Foreign | ||||||
| 1 August | Cash | exchange | New/ | Interest | 31 July | |
| 2024 | flows | movement | other | payable | 2025 | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Non-current interest-bearing loans and borrowings (excluding lease liabilities) | 49,794 | 90,094 | (3,211) | (455) | 7,173 | 143,395 |
| Debt related to the business | ||||||
combination of VMI | 565 | (248) | – | – | – | 317 |
Lease liabilities | 26,029 | (7,205) | (344) | 19,969 | 1,256 | 39,705 |
ClimaRad vendor loan | 9,605 | (9,663) | (142) | – | 200 | – |
| Total liabilities from financing | ||||||
activities | 85,993 | 72,978 | (3,697) | 19,514 | 8,629 | 183,417 |
| Foreign | ||||||
| 1 August | Cash | exchange | New/ | 31 July | ||
| 2023 | flows | movement | other | Interest | 2024 | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Non-current interest-bearing loans and borrowings (excluding lease liabilities) | 79,369 | (28,451) | (1,124) | – | – | 49,794 |
| Debt related to the business | ||||||
combination of VMI | 802 | (237) | – | – | – | 565 |
Lease liabilities | 31,208 | (5,672) | (1,153) | 883 | 763 | 26,029 |
ClimaRad vendor loan | 9,771 | – | (166) | – | – | 9,605 |
| Total liabilities from financing | ||||||
activities | 121,150 | (34,360) | (2,443) | 883 | 763 | 85,993 |
| Product | Property | ||
| warranties | dilapidations | Total | |
| 2025 | £000 | £000 | £000 |
At 1 August 2024 | 1,796 | 473 | 2,269 |
On business combinations | 186 | – | 186 |
Arising during the year | 1,684 | 256 | 1,940 |
Utilised | (1,511) | – | (1,511) |
Foreign currency adjustment | (22) | 1 | (21) |
At 31 July 2025 | 2,133 | 730 | 2,863 |
| Analysis | |||
Current | 1,752 | 381 | 2,133 |
Non-current | 381 | 349 | 730 |
Total | 2,133 | 730 | 2,863 |
| Product | Property | ||
| warranties | dilapidations | Total | |
| 2024 | £000 | £000 | £000 |
At 1 August 2023 | 1,625 | 467 | 2,092 |
Arising during the year | 1,869 | 6 | 1,875 |
Utilised | (1,674) | – | (1,674) |
Foreign currency adjustment | (24) | – | (24) |
At 31 July 2024 | 1,796 | 473 | 2,269 |
| Analysis | |||
Current | 1,400 | 50 | 1,450 |
Non-current | 396 | 423 | 819 |
Total | 1,796 | 473 | 2,269 |
| Number of | |||
| ordinary shares | Ordinary | Share | |
| issued and fully | shares | premium | |
| paid | £000 | £000 | |
At 31 July 2024 and 31 July 2025 | 200,000,000 | 2,000 | 11,527 |
| Charged/ | On | |||||
| 1 August | (credited) | Credited | Translation | business | 31 July | |
| 2024 | to income | to equity | difference | combinations | 2025 | |
| 2025 | £000 | £000 | £000 | £000 | £000 | £000 |
| Temporary differences | ||||||
| Depreciation in advance | ||||||
of capital allowances | 2,832 | 258 | – | – | – | 3,090 |
Fair value movements of derivative financial | ||||||
instruments | (71) | – | – | – | – | (71) |
Development costs, customer base, trademark | ||||||
and patents | 14,228 | (2,381) | – | (950) | 18,821 | 29,718 |
Unutilised tax losses | (28) | 28 | – | – | – | – |
| Other temporary | ||||||
differences | (1,316) | (1,743) | – | 136 | 711 | (2,212) |
Share-based payments | (3,023) | (752) | (514) | – | – | (4,289) |
Deferred tax liabilities | 12,622 | (4,590) | (514) | (814) | 19,532 | 26,236 |
| Charged/ | On | |||||
| 1 August | (credited) | Charge | Translation | business | 31 July | |
| 2023 | to income | to equity | difference | combinations | 2024 | |
| 2024 | £000 | £000 | £000 | £000 | £000 | £000 |
| Temporary differences | ||||||
Depreciation in advance of capital allowances | 2,896 | (64) | – | – | – | 2,832 |
Fair value movements of derivative financial | ||||||
instruments | (123) | 52 | – | – | – | (71) |
Development costs, customer base, trademark | ||||||
and patents | 15,147 | (1,816) | – | (216) | 1,113 | 14,228 |
Unutilised tax losses | (1) | (27) | – | – | – | (28) |
| Other temporary | ||||||
differences | (1,275) | (45) | – | 4 | – | (1,316) |
Share-based payments | (3,307) | (96) | 380 | – | – | (3,023) |
Deferred tax liabilities | 13,337 | (1,996) | 380 | (212) | 1,113 | 12,622 |
| 2025 | 2024 | |
| £000 | £000 | |
| Cash dividends on ordinary shares declared and paid | ||
Interim dividend for 2025: 3.40 pence per share (2024: 2.80 pence) | 6,727 | 5,538 |
| Proposed dividends on ordinary shares | ||
Final dividend for 2025: | 14,651 | 12,278 |
| Effect on | ||
| profit | ||
| Increase in | before tax | |
| basis points | £000 | |
| 31 July 2025 | ||
Sterling | +25 | – |
Swedish Krona | +25 | (39) |
Australian Dollar | +25 | (158) |
Euro | +25 | (165) |
| Effect on | ||
| profit | ||
| Increase in | before tax | |
| 31 July 2024 | basis points | £000 |
Sterling | +25 | – |
Swedish Krona | +25 | – |
Euro | +25 | (124) |
| Effect on profit before tax | |||
| Change in | |||
| GBP vs USD/ | |||
| SEK/EUR/DKK/ | 2025 | 2024 | |
| NZD/AUD rate | £000 | £000 | |
Swedish Krona | 5% | 528 | 519 |
US Dollar | 5% | (226) | (255) |
Euro | 5% | 1,492 | 642 |
New Zealand Dollar | 5% | 246 | 261 |
Australian Dollar | 5% | 521 | 294 |
| Effect on equity | |||
| Change in | |||
| GBP vs USD/ | |||
| SEK/EUR/DKK/ | 2025 | 2024 | |
| NZD/AUD rate | £000 | £000 | |
Swedish Krona | 5% | (593) | (752) |
Euro | 5% | 728 | 582 |
New Zealand Dollar | 5% | (793) | (232) |
Australian Dollar | 5% | 59 | (38) |
| Less than | Between one | More than | ||
| one year | and five years | five years | Total | |
| At 31 July 2025 | £000 | £000 | £000 | £000 |
| Financial liabilities | ||||
| Interest-bearing loans and borrowings | ||||
(excluding interest and lease liabilities) | – | 144,730 | – | 144,730 |
Lease liabilities | 7,858 | 21,485 | 17,999 | 47,342 |
Forward foreign currency exchange outflow | 18,178 | – | – | 18,178 |
Forward foreign currency exchange inflow | (17,962) | – | – | (17,962) |
Deferred consideration – Fantech | 29,191 | – | – | 29,191 |
Contingent consideration – DVS | 4,015 | – | – | 4,015 |
Contingent consideration – ERI | – | 1,788 | – | 1,788 |
| Trade and other payables and other accrued | ||||
expenses | 63,910 | – | – | 63,910 |
105,190 | 168,003 | 17,999 | 291,192 |
| Less than | Between one | More than | ||
| one year | and five years | five years | Total | |
| At 31 July 2024 | £000 | £000 | £000 | £000 |
| Financial liabilities | ||||
| Interest-bearing loans and borrowings | ||||
(excluding interest and lease liabilities) | – | 49,794 | – | 49,794 |
Lease liabilities | 5,196 | 12,274 | 10,708 | 28,178 |
ClimaRad vendor loan | 9,605 | – | – | 9,605 |
Forward foreign currency exchange outflow | 17,127 | – | – | 17,127 |
Forward foreign currency exchange inflow | (16,935) | – | – | (16,935) |
Contingent consideration – ClimaRad BV | 18,054 | – | – | 18,054 |
Contingent consideration – ERI | 5,900 | – | – | 5,900 |
| Trade and other payables and other accrued | ||||
expenses | 44,623 | – | – | 44,623 |
83,570 | 62,068 | 10,708 | 156,346 |
| <30 | 30–60 | 61–90 | >91 | |||
| Current | days | days | days | days | Total | |
| 31 July 2025 | £000 | £000 | £000 | £000 | £000 | £000 |
Expected credit loss rate | 0.1% | 0.8% | 5.2% | 10.4% | 21.7% | |
Estimated total gross carrying amount at default | 58,201 | 8,051 | 1,214 | 268 | 886 | 68,620 |
Expected credit loss | 51 | 66 | 63 | 28 | 192 | 400 |
| <30 | 30–60 | 61–90 | >91 | |||
| Current | days | days | days | days | Total | |
| 31 July 2024 | £000 | £000 | £000 | £000 | £000 | £000 |
Expected credit loss rate | <0.2% | <0.1% | 1.1% | 8.6% | 35.0% | |
Estimated total gross carrying amount at default | 42,089 | 2,125 | 470 | 81 | 1,241 | 46,006 |
Expected credit loss | 66 | 2 | 5 | 7 | 434 | 514 |
| 2025 | 2024 | |
| £000 | £000 | |
Short-term employee benefits | 4,802 | 4,888 |
Share-based payment charge (see note 31) | 1,018 | 904 |
Total | 5,820 | 5,792 |
| Country of | ||
Group company | Principal activity | incorporation |
| Direct | ||
Windmill Topco Limited 1 | Dormant | England |
Volution Holdings Limited 1 | Intermediate holding company | England |
Energy Technique Limited 1 | Dormant | England |
| Indirect | ||
Windmill Midco Limited 1 | Dormant | England |
Windmill Cleanco Limited 1 | Dormant | England |
Windmill Bidco Limited 1 | Dormant | England |
Manrose Manufacturing Limited 1 | Non-trading | England |
Volution Ventilation Group Limited 1 | Intermediate holding company | England |
Torin-Sifan Limited 1 | Original equipment manufacturer | England |
Anda Products Limited 1 | Non-trading | England |
Axia Fans Limited 1 | Non-trading | England |
Roof Units Limited 1 | Non-trading | England |
Torin Limited 1 | Non-trading | England |
Vent-Axia Limited 1 | Non-trading | England |
Vent-Axia Clean Air Systems Limited 1 | Non-trading | England |
Vent-Axia Group Limited 1 | HR services to Group | England |
ET Environmental Limited 1 | Non-trading | England |
| Country of | ||
Group company | Principal activity | incorporation |
Diffusion Environmental Systems Limited 1 | Non-trading | England |
NVA Services Limited 1 | Non-trading | England |
SW National Ventilation Limited 1 | Non-trading | England |
Airtech Humidity Controls Limited 1 | Non-trading | England |
Sens-Air Limited 1 | Non-trading | England |
Breathing Buildings Limited 1 | Non-trading | England |
Volution Ventilation UK Limited 1 | Ventilation products | England |
Volution Holdings Sweden AB 2 | Intermediate holding company | Sweden |
Volution Sweden AB 2 | Ventilation products | Sweden |
VoltAir System AB 3 | Ventilation products | Sweden |
Volution Norge AS 4 | Ventilation products | Norway |
inVENTer GmbH 5 | Ventilation products | Germany |
Volution Management Holdings GmbH 5 | Intermediate holding company | Germany |
Volution Deutschland Real Estate GmbH 5 | Property holding company | Germany |
Ventilair Group International 6 | Intermediate holding company | Belgium |
Ventilair Group Belgium BVBA 6 | Ventilation products | Belgium |
Ventilair Group Netherlands B.V. 7 | Ventilation products | Netherlands |
Vent-Axia B.V. 7 | Ventilation products | Netherlands |
Simx Limited 8 | Ventilation products | New Zealand |
Volution Ventilation New Zealand Limited 8 | Intermediate holding company | New Zealand |
Oy Pamon Ab 9 | Ventilation products | Finland |
Air Connection ApS 10 | Ventilation products | Denmark |
Ventair Pty Limited 11 | Ventilation products | Australia |
Volution Ventilation Australia Limited 11 | Ventilation products | Australia |
Volution Ventilation Holdings B.V 12 | Intermediate holding company | Netherlands |
ClimaRad Holding B.V 12 | Intermediate holding company | Netherlands |
ClimaRad BV 12 | Ventilation products | Netherlands |
ClimaRad d.o.o 13 | Ventilation products | Bosnia |
ERI Corporation DOO Bitola 13 | Ventilation products | North Macedonia |
ERI Corporation SRL 14 | Ventilation products | Italy |
Energy Recovery Industries Trading SLU 15 | Ventilation products | Spain |
Energy Recovery Industries Corporation Limited 1 | Ventilation products | England |
Ventilairsec 16 | Ventilation products | France |
Neosfair 17 | Ventilation products | France |
I-VENT doo 18 | Ventilation products | Slovenia |
| Country of | ||
Group company | Principal activity | incorporation |
Lunos Hrvatska d.o.o 19 | Ventilation products | Croatia |
DVS 8 | Ventilation products | New Zealand |
Hawthorns Newco Limited 20 | Intermediate holding company | Jersey |
Les Creux Australia Pty 21 | Intermediate holding company | Australia |
Fantech Group Pty Ltd 21 | Intermediate holding company | Australia |
The Ventilation Warehouse Pty Ltd 21 | Non-trading | Australia |
Idealair Group Pty Ltd 21 | Ventilation products | Australia |
FanShack Pty Ltd 21 | Non-trading | Australia |
Major Air Pty Ltd 21 | Non-trading | Australia |
NCS Acoustics Ltd 22 | Ventilation products | New Zealand |
The Ventilation Warehouse (NZ) Ltd 23 | Non-trading | New Zealand |
Fantech (NZ) Ltd 23 | Ventilation products | New Zealand |
Burra Sheetmetal Pty Ltd 21 | Ventilation products | Australia |
Systemaire Pty Ltd | Non-trading | Australia |
Fantech Pty Ltd 21 | Ventilation products | Australia |
Air Design Pty 21 | Non-trading | Australia |
Fantech Services Pty 21 | Ventilation products | Australia |
2025 | 2024 | |
Outstanding at 1 August | 3,232,977 | 3,639,160 |
Granted during the year | 491,917 | 696,754 |
Dividend equivalent added on vesting | 15,244 | 30,409 |
Exercised during the year | (419,901) | (1,050,589) |
Lapsed during the year | (109,822) | (82,757) |
Outstanding at 31 July | 3,210,415 | 3,232,977 |
Vested and Exercisable | 1,441,144 | 1,552,724 |
| 2025 | |
Option pricing model used | Monte Carlo |
Weighted average share price at grant date (£) | 5.03 |
Exercise price (£) | nil |
Expected dividend yield (£) | nil |
Expected life (years) | 2.5 |
Expected volatility | 30.5% |
Risk-free interest rate | 3.8% |
| 2025 | 2024 | |
| £000 | £000 | |
Equity-settled schemes | 2,154 | 1,200 |
2,154 | 1,200 |